Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Burleson at 801 NW James Cir, Burleson, TX, 76028 priced at $310,000 converts $2,340/mo rent into $136/mo cash flow after a $1,517/mo obligation. Total monthly income equals $2,340/mo, and annual cash flow totals $1,630/yr on $102,765 invested. Return on cash invested prints 21.5% in year one, and rental yield reads 9.06% against a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation compiles into $85,647 by year five. Five-year ROI reaches 112.55% and total cumulative return in cash sums $115,663. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,340/mo property income covering a $1,517/mo payment, not borrower’s personal income.
Single Family
Built in 1983
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76028, Burleson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,370 (100%) |
| Owner Occupied HU | 21,837 (69.6%) |
| Renter Occupied HU | 8,282 (26.4%) |
| Vacant Housing Units | 1,251 ( 4.0%) |
| Median Home Value | $356,961 |
| Average Home Value | $396,432 |
Residential
31,056
Single Family
27,405
Multi-Family
3,651
Businesses
1,604
Date | Event | Price |
|---|---|---|
| 2025-07-11 | Listed for sale | $310,000 |
| 2025-02-08 | Listing removed | $244,999 |
| 2024-12-19 | Price change | $244,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-11 | $543.94 | -5.31% | $279,540 | 0.43% |
| 2023-07-11 | $574.42 | N/A | $278,337 | 12.51% |
| 2022-07-11 | N/A | N/A | $247,393 | 18.54% |
Listed by: Bryan Barrett • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20996117
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
